[UMW] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -37.51%
YoY- 57.83%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,582,897 2,528,331 2,492,614 2,346,646 2,781,733 2,804,769 2,403,048 4.91%
PBT 197,990 203,261 192,022 161,008 218,095 202,395 141,206 25.19%
Tax -47,164 -36,066 -53,436 -32,677 -60,860 -47,015 -35,154 21.57%
NP 150,826 167,195 138,586 128,331 157,235 155,380 106,052 26.38%
-
NP to SH 91,847 88,607 62,389 63,061 100,909 81,609 53,711 42.85%
-
Tax Rate 23.82% 17.74% 27.83% 20.30% 27.91% 23.23% 24.90% -
Total Cost 2,432,071 2,361,136 2,354,028 2,218,315 2,624,498 2,649,389 2,296,996 3.87%
-
Net Worth 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 11.82%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 68,514 - 88,692 25,346 103,742 25,297 63,159 5.55%
Div Payout % 74.60% - 142.16% 40.19% 102.81% 31.00% 117.59% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 11.82%
NOSH 507,514 506,905 506,815 506,921 506,063 505,945 505,277 0.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.84% 6.61% 5.56% 5.47% 5.65% 5.54% 4.41% -
ROE 3.62% 3.62% 2.60% 2.62% 4.33% 3.74% 2.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 508.93 498.78 491.82 462.92 549.68 554.36 475.59 4.60%
EPS 18.10 17.48 12.31 12.44 19.94 16.13 10.63 42.45%
DPS 13.50 0.00 17.50 5.00 20.50 5.00 12.50 5.24%
NAPS 5.00 4.8278 4.7423 4.7481 4.6005 4.3175 4.2448 11.50%
Adjusted Per Share Value based on latest NOSH - 506,921
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 221.08 216.41 213.36 200.86 238.10 240.07 205.69 4.91%
EPS 7.86 7.58 5.34 5.40 8.64 6.99 4.60 42.78%
DPS 5.86 0.00 7.59 2.17 8.88 2.17 5.41 5.45%
NAPS 2.172 2.0947 2.0572 2.0602 1.9928 1.8698 1.8358 11.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.85 3.62 3.78 3.62 2.95 2.78 2.43 -
P/RPS 0.76 0.73 0.77 0.78 0.54 0.50 0.51 30.37%
P/EPS 21.27 20.71 30.71 29.10 14.79 17.23 22.86 -4.67%
EY 4.70 4.83 3.26 3.44 6.76 5.80 4.37 4.95%
DY 3.51 0.00 4.63 1.38 6.95 1.80 5.14 -22.39%
P/NAPS 0.77 0.75 0.80 0.76 0.64 0.64 0.57 22.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 17/08/06 18/05/06 21/03/06 28/11/05 11/08/05 -
Price 4.75 3.80 3.67 3.70 3.58 2.90 2.58 -
P/RPS 0.93 0.76 0.75 0.80 0.65 0.52 0.54 43.53%
P/EPS 26.25 21.74 29.81 29.74 17.95 17.98 24.27 5.35%
EY 3.81 4.60 3.35 3.36 5.57 5.56 4.12 -5.06%
DY 2.84 0.00 4.77 1.35 5.73 1.72 4.84 -29.84%
P/NAPS 0.95 0.79 0.77 0.78 0.78 0.67 0.61 34.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment